Willis Towers Watson Public (WTW) Stock Insights

WTW price $321.63 +1.97 +0.62%

Ticker
WTW
Price
$321.63
Change
+1.97 +0.62%
Market cap ?
$29.87B
P/E ?
19.69
Forward P/E ?
16.24
Dividend yield ?
1.18%
Sector
Financial Services
Industry
Insurance - Brokers
Stocklytics score
50
Value
42
Quality
64
Growth
43

Stocklytics score rationale: value 42, quality 64, growth 43.

Financials

2016201720182019202020212022202320242025
7887000000820200000085130000008370000000861500000089980000008866000000948300000099300000009708000000

Willis Towers Watson Public Limited Company (WTW) functions as a global provider of comprehensive consulting, brokerage, and solutions services. Its operations are structured across two primary divisions: Health, Wealth and Career, and Risk and Broking. Within the Health, Wealth and Career segment, WTW furnishes actuarial guidance, plan development, and administrative assistance for conventional pension and…

Fair value

WTW fair value $514.08. Price $321.63. Price is 37% below fair value.

Below fair value, and cheaper than usual. A larger discount than on 72% of days in the past 5 years.

Fair value is an estimate of what one share is worth if future cash flows arrive as modeled. It is not a forecast of the share price. How discounted cash flow works.

Calculated with a 10-year free-cash-flow discount. Starting free cash flow 1.70B. Growth 20.00%. When analyst earnings forecasts are available, free cash flow in those years is forecast earnings times the company's usual conversion of earnings into free cash flow, kept between 60% and 130%. Years with fewer than 3 analyst estimates are left out. Growth then fades in a straight line to terminal growth by year 10, starting from the last well-covered year's growth, or from the pace across those years when the final year slows sharply, kept between 0% and 20%. Without those forecasts, year-1 growth is analyst revenue growth for the next full fiscal year, or 5-year historical revenue growth when that forecast is missing, held for five years, then fading in a straight line to terminal growth by year 10. Terminal growth 3.00%. Discount rate 10.00%. Beta is kept between 0.8 and 2.0, which on its own would make the discount rate 8.7% to 15.3%. The rate is then capped at 12%. A cap is used because a discount above 12% pushes higher-beta stocks further from the price. The discount rate stays at least 5 percentage points above terminal growth. Shares 92.87M. Net debt 3.77B. The earnings value is next-12-months earnings per share, or trailing earnings when that forecast is missing, times the median P/E of the company's industry. That median uses listed stocks worth at least $10 billion with a positive P/E of 100 or below, and the industry needs at least eight of them. Otherwise the sector median is used when that group also has at least eight, then the market median of those large companies. The multiple used is the lower of that median and 1.25 times the stock's own 10-year median P/E, then kept between 8 and 30. If the stock has no 10-year median, the peer median is kept between 8 and 30. Fair value is the average of the cash-flow value and the earnings value when both exist. Card and credit companies use the earnings value only, because changes in customer receivables distort free cash flow. Model uncertainty is high when fair value is more than 60% from the price, or when most of the cash-flow value sits after year 10.

Compare WTW

Earnings

DateEPS actualEPS estimateRevenueRevenue estimate
2026-10-29—3.59—2.45B
2026-07-303.353.112.47B2.42B
2026-04-303.723.662.41B2.41B
2026-02-038.127.962.94B2.85B
2025-10-303.073.052.29B2.27B
2025-07-312.862.632.26B2.23B
2025-04-243.133.212.22B2.28B
2025-02-048.138.013.04B3.05B
2024-10-312.932.722.29B2.28B
2024-07-252.552.342.27B2.27B
2024-04-253.293.252.34B2.37B
2024-02-067.447.052.91B2.38B
2023-10-262.242.072.17B2.09B
2023-07-272.052.382.16B2.13B
2023-04-272.842.812.24B2.22B
2023-02-096.336.222.72B2.70B
2022-10-272.202.131.95B1.98B
2022-07-282.322.312.03B2.07B
2022-04-282.662.512.16B2.23B
2022-02-085.675.352.71B2.79B
2021-10-281.731.591.97B—
2021-08-032.661.992.29B—
2021-04-293.643.282.59B—
2021-02-095.235.032.76B—
2020-10-291.331.302.01B—
2020-07-301.801.632.11B—
2020-04-303.343.132.47B—
2020-02-064.904.862.69B—
2019-10-311.311.311.99B—
2019-07-311.781.752.05B—
2019-05-012.982.992.31B—
2019-02-074.004.062.37B—
2018-11-021.321.111.86B—
2018-08-021.701.671.99B—
2018-05-072.712.632.29B—
2018-02-082.212.112.08B—
2017-11-021.121.131.85B—
2017-08-031.451.481.95B—
2017-05-043.713.332.32B—
2017-02-091.881.611.93B—

Dividends

Yield 1.18%. Payout ratio 22.81%. Frequency Quarterly.

Safety score 91/100 · Safe. Payout ratio is 23% of earnings. Dividends use less than 40% of free cash flow. Dividends were paid in 24 separate years. Yield is 1.2%, which is modest.

Ex-dateDividendRecordPaymentFrequency
2026-09-30$0.962026-09-302026-10-15Quarterly
2026-06-30$0.962026-06-302026-07-15Quarterly
2026-03-31$0.962026-03-312026-04-15Quarterly
2025-12-31$0.922025-12-312026-01-15Quarterly
2025-09-30$0.922025-09-302025-10-15Quarterly
2025-06-30$0.922025-06-302025-07-15Quarterly
2025-03-31$0.922025-03-312025-04-15Quarterly
2024-12-31$0.882024-12-312025-01-15Quarterly
2024-09-30$0.882024-09-302024-10-15Quarterly
2024-06-28$0.882024-06-302024-07-15Quarterly
2024-03-27$0.882024-03-312024-04-15Quarterly
2023-12-28$0.842023-12-312024-01-16Quarterly
2023-09-28$0.842023-09-302023-10-16Quarterly
2023-06-29$0.842023-06-302023-07-17Quarterly
2023-03-30$0.842023-03-312023-04-17Quarterly
2022-12-29$0.822022-12-312023-01-17Quarterly
2022-09-29$0.822022-09-302022-10-17Quarterly
2022-06-29$0.822022-06-302022-07-15Quarterly
2022-03-30$0.822022-03-312022-04-15Quarterly
2021-12-30$0.802021-12-312022-01-18Quarterly
2021-09-29$0.802021-09-302021-10-15Quarterly
2021-05-27$0.712021-05-312021-06-15Quarterly
2021-03-30$0.712021-03-312021-04-15Quarterly
2020-12-30$0.712020-12-312021-01-15Quarterly
2020-09-29$0.682020-09-302020-10-15Quarterly
2020-06-29$0.682020-06-302020-07-15Quarterly
2020-03-30$0.682020-03-312020-04-15Quarterly
2019-12-30$0.652019-12-312020-01-15Quarterly
2019-09-27$0.652019-09-302019-10-15Quarterly
2019-06-27$0.652019-06-302019-07-15Quarterly
2019-03-28$0.652019-03-312019-04-15Quarterly
2018-12-28$0.602018-12-312019-01-15Quarterly
2018-09-27$0.602018-09-302018-10-15Quarterly
2018-06-28$0.602018-06-302018-07-16Quarterly
2018-03-28$0.602018-03-312018-04-16Quarterly
2017-12-28$0.532017-12-312018-01-16Quarterly
2017-09-28$0.532017-09-302017-10-16Quarterly
2017-06-28$0.532017-06-302017-07-17Quarterly
2017-03-29$0.532017-03-312017-04-17Quarterly
2016-12-28$0.482016-12-312017-01-17Quarterly
2016-09-28$0.482016-09-302016-10-17Quarterly
2016-06-28$0.482016-06-302016-07-15Quarterly
2016-03-29$0.482016-03-312016-04-15Semi-Annual
2015-11-16$0.822015-11-182015-12-02Monthly
2015-09-28$0.822015-09-302015-10-15Quarterly
2015-06-26$0.822015-06-302015-07-15Quarterly
2015-03-27$0.822015-03-312015-04-15Quarterly
2014-12-29$0.792014-12-312015-01-15Quarterly
2014-09-26$0.792014-09-302014-10-15Quarterly
2014-06-26$0.792014-06-302014-07-15Quarterly
2014-03-27$0.792014-03-312014-04-15Quarterly
2013-12-27$0.742013-12-312014-01-15Quarterly
2013-09-26$0.742013-09-302013-10-11Quarterly
2013-06-26$0.742013-06-282013-07-12Quarterly
2013-03-26$0.742013-03-282013-04-12Quarterly
2012-12-27$0.722012-12-312012-12-14Quarterly
2012-09-26$0.722012-09-282012-10-12Quarterly
2012-06-27$0.722012-06-292012-07-13Quarterly
2012-03-28$0.722012-03-312012-04-30Quarterly
2011-12-28$0.692011-12-302012-01-13Quarterly
2011-09-28$0.692011-09-302011-10-14Quarterly
2011-06-28$0.692011-06-302011-07-15Quarterly
2011-03-29$0.692011-03-312011-04-15Quarterly
2010-12-29$0.692010-12-312011-01-14Quarterly
2010-09-28$0.692010-09-302010-10-15Quarterly
2010-06-28$0.692010-06-302010-07-16Quarterly
2010-03-29$0.692010-03-312010-04-16Quarterly
2009-12-28$0.692009-12-302010-01-15Quarterly
2009-09-28$0.692009-09-302009-10-16Quarterly
2009-06-26$0.692009-06-302009-07-17Quarterly
2009-03-27$0.692009-03-312009-04-13Quarterly
2008-12-29$0.692008-12-312009-01-16Quarterly
2008-09-26$0.692008-09-302008-10-13Quarterly
2008-06-26$0.692008-06-302008-07-14Quarterly
2008-03-27$0.692008-03-312008-04-14Quarterly
2007-12-27$0.662007-12-312008-01-14Quarterly
2007-09-26$0.662007-09-302007-10-15Quarterly
2007-06-27$0.662007-06-302007-07-16Quarterly
2007-03-28$0.662007-03-312007-04-16Quarterly
2006-12-27$0.622006-12-312007-01-15Quarterly

Insider trades

DateInsiderActionSharesPriceValue
2026-10-20Clarke LucySell6$288.231.73K
2026-10-15Qureshi Imran AhmedBuy10——
2026-10-15Qureshi Imran AhmedBuy6——
2026-10-15Qureshi Imran AhmedBuy5——
2026-10-15Pullum AnneBuy6——
2026-10-15Pullum AnneBuy8——
2026-10-15Pullum AnneBuy3——
2026-10-15Kurpis Joseph StephenBuy1——
2026-10-15Kurpis Joseph StephenBuy1——
2026-10-15Kurpis Joseph StephenBuy1——
2026-10-15Krasner Andrew JayBuy14——
2026-10-15Krasner Andrew JayBuy8——
2026-10-15Krasner Andrew JayBuy2——
2026-10-15Hess Carl AaronBuy48——
2026-10-15Hess Carl AaronBuy33——
2026-10-15Hess Carl AaronBuy26——
2026-10-15Gebauer Julie JareckeBuy11——
2026-10-15Gebauer Julie JareckeBuy76——
2026-10-15Gebauer Julie JareckeBuy17——
2026-10-15Furman MatthewBuy6——
2026-10-15Furman MatthewBuy11——
2026-10-15Furman MatthewBuy8——
2026-10-15Faber AlexisBuy5——
2026-10-15Faber AlexisBuy8——
2026-10-15Faber AlexisBuy3——
2026-10-15Clarke LucyBuy38——
2026-10-15Banas Kristy DBuy5——
2026-10-15Banas Kristy DBuy4——
2026-10-15Banas Kristy DBuy2——
2026-10-09Banas Kristy DBuy42——
2026-10-09Banas Kristy DBuy2——
2026-10-09Faber AlexisBuy46——
2026-10-09Faber AlexisBuy5——
2026-10-09Furman MatthewBuy50——
2026-10-09Furman MatthewBuy7——
2026-10-09Gebauer Julie JareckeBuy63——
2026-10-09Gebauer Julie JareckeBuy13——
2026-10-09Hess Carl AaronBuy81——
2026-10-09Hess Carl AaronBuy17——
2026-10-09Krasner Andrew JayBuy65——
2026-10-09Krasner Andrew JayBuy14——
2026-10-09Kurpis Joseph StephenBuy31——
2026-10-09Pullum AnneBuy51——
2026-10-09Pullum AnneBuy7——
2026-10-09Qureshi Imran AhmedBuy51——
2026-10-09Qureshi Imran AhmedBuy7——
2026-10-01Clarke LucySell1.92K$288.23552.25K
2026-08-13Krasner Andrew JayBuy4——
2026-08-13Hess Carl AaronBuy53——
2026-08-13Gebauer Julie JareckeBuy13——
2026-08-10Faber AlexisSell730$342.70250.17K
2026-07-15Krasner Andrew JayBuy15——
2026-07-15Krasner Andrew JayBuy9——
2026-07-15Krasner Andrew JayBuy3——
2026-07-15Qureshi Imran AhmedBuy10——
2026-07-15Qureshi Imran AhmedBuy6——
2026-07-15Qureshi Imran AhmedBuy6——
2026-07-15Pullum AnneBuy7——
2026-07-15Pullum AnneBuy9——
2026-07-15Pullum AnneBuy3——
2026-07-15Kurpis Joseph StephenBuy1——
2026-07-15Kurpis Joseph StephenBuy2——
2026-07-15Kurpis Joseph StephenBuy1——
2026-07-15Hess Carl AaronBuy52——
2026-07-15Hess Carl AaronBuy35——
2026-07-15Hess Carl AaronBuy28——
2026-07-15Gebauer Julie JareckeBuy12——
2026-07-15Gebauer Julie JareckeBuy82——
2026-07-15Gebauer Julie JareckeBuy19——
2026-07-15Furman MatthewBuy6——
2026-07-15Furman MatthewBuy12——
2026-07-15Furman MatthewBuy9——
2026-07-15Faber AlexisBuy6——
2026-07-15Faber AlexisBuy9——
2026-07-15Faber AlexisBuy4——
2026-07-15Clarke LucyBuy41——
2026-07-15Banas Kristy DBuy5——
2026-07-15Banas Kristy DBuy4——
2026-07-15Banas Kristy DBuy2——
2026-07-10Banas Kristy DBuy43——
2026-07-10Faber AlexisBuy48——
2026-07-10Furman MatthewBuy52——
2026-07-10Gebauer Julie JareckeBuy65——
2026-07-10Gebauer Julie JareckeBuy2——
2026-07-10Pullum AnneBuy52——
2026-07-10Kurpis Joseph StephenBuy9——
2026-07-10Qureshi Imran AhmedBuy52——
2026-07-10Krasner Andrew JayBuy67——
2026-07-10Krasner Andrew JayBuy3——
2026-07-10Hess Carl AaronBuy84——
2026-07-10Hess Carl AaronBuy10——
2026-05-20Tomczyk Fredric JBuy925——
2026-05-20Swanback Michelle RBuy925——
2026-05-20REILLY PAUL CBuy1.32K——
2026-05-20Hunt JacquelineBuy925——
2026-05-20Hammond Michael P.Buy925——
2026-05-20Chipman Stephen M.Buy925——
2026-05-20Chima Fumbi F.Buy1.42K——
2026-05-20Beale Inga KBuy925——
2026-05-15Hammond Michael P.Sell341$247.6484.35K

Institutional holders

Latest filed quarter: Q2 2026.

Institutions holding: 708, holders -29 vs prior quarter. Ownership 97.62%.

HolderSharesChangeChange %Value
MASSACHUSETTS FINANCIAL SERVICES CO /MA/5.49M-376.15K-6.41%2.26B
BLACKROCK, INC.8.31M200.78K+2.47%2.17B
DODGE & COX8.03M692.98K+9.45%2.10B
VANGUARD CAPITAL MANAGEMENT LLC6.17M9.37K+0.15%1.61B
HARRIS ASSOCIATES L P5.91M-109.65K-1.82%1.54B
ARTISAN PARTNERS LIMITED PARTNERSHIP5.54M1.75M+46.33%1.45B
FIRST EAGLE INVESTMENT MANAGEMENT, LLC4.48M136.50K+3.15%1.17B
STATE STREET CORP4.32M98.61K+2.34%1.13B
VANGUARD PORTFOLIO MANAGEMENT LLC4.06M7.72K+0.19%1.06B
GEODE CAPITAL MANAGEMENT, LLC2.60M11.68K+0.45%677.37M
FMR LLC2.22M62.17K+2.89%579.17M
INVESCO LTD.2.17M-155.72K-6.69%567.61M
PRICE T ROWE ASSOCIATES INC /MD/1.72M711.25K+70.42%449.90M
NORGES BANK1.43M1.43MNew374.77M
NORTHERN TRUST CORP1.05M-49.80K-4.53%274.20M
ARROWSTREET CAPITAL, LIMITED PARTNERSHIP1.02M706.10K+223.34%267.19M
DIMENSIONAL FUND ADVISORS LP1.01M5.15K+0.52%262.89M
BANK OF MONTREAL /CAN/933.39K36.37K+4.05%243.96M
JUPITER TOPCO LLC916.29K916.29KNew239.49M
MORGAN STANLEY834.44K19.77K+2.43%218.10M
GOLDMAN SACHS GROUP INC769.25K-166.50K-17.79%201.06M
ABRAMS CAPITAL MANAGEMENT, L.P.720.78K00.00%188.39M
ALLIANCEBERNSTEIN L.P.637.03K-354.12K-35.73%185.19M
AMERICAN CENTURY COMPANIES INC670.95K206.59K+44.49%175.37M
T. ROWE PRICE INVESTMENT MANAGEMENT, INC.665.18K-10.22K-1.51%173.86M

Insights · Dividends · Forecast · Financials · Learn

Stocklytics home · Screener

Willis Towers Watson Public (WTW) Stock Insights

WTW$321.63+1.97 +0.62%

$29.87B

Market Cap

19.69

P/E

16.24

Forward P/E

50

Score

Price History